Fluxtek International Corp. (7443) fair value: what the stock is really worth
As of Sep 22, 2026: fair value of Fluxtek International Corp. TWD 14.58, price TWD 8.25, upside +76.7%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Fluxtek International Corp. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 7.84 TWD – 13.97 TWD · fair‑value band 10.73 TWD – 19.48 TWD · the 8.25 TWD price screens below the 14.58 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Fluxtek International in your weekly email
Every Wednesday you see whether Fluxtek International is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Fluxtek International Corp. engages in the manufacture and sale of water purification equipment primarily in Taiwan. The company offers air purifiers, shell loading machines, under-counter models, casing series products, commercial RO systems, and filters, as well as filter cartridges, and RO membranes.
Show more
Fluxtek International Corp. engages in the manufacture and sale of water purification equipment primarily in Taiwan. The company offers air purifiers, shell loading machines, under-counter models, casing series products, commercial RO systems, and filters, as well as filter cartridges, and RO membranes. It also provides accessories, such as membrane housing products, faucets, leak detectors, housings, PE tubes, and wrenches. The company was founded in 2000 and is based in Pingtung, Taiwan.
Stock analysis
Fluxtek International Corp. (7443) currently trades at 8.25 TWD, while our model-based Fair Value estimate is 14.58 TWD, implying the stock looks roughly 43.4% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 15.69 TWD per share, and 20 of the 22 models we run sit above the 8.25 TWD price.
Bear case: the Earnings-Based group reads lowest at 6.94 TWD, and 2 of the 22 models stay below the price. Evidence for this calculation is low.
Scenario range: 10.73 TWD (bear) to 19.48 TWD (bull), the price of 8.25 TWD sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 58/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Fluxtek International Corp. reported revenue of 547M TWD in FY2025 versus 582M TWD in FY2021, a compound −1.5%/yr. Reported net income was 18.4M TWD in FY2025.
Key figures
Market cap 216M TWD (≈ $6.8M) · P/E ratio 9.9 · P/S ratio 0.33 · EPS (TTM) 0.8300 TWD · Net margin 3.4% · Return on assets (EBIT) 0.7% · Free cash flow 21.2M TWD · Net debt 63.5M TWD.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −28% fair-value upside, at 77%, 7443 screens cheaper than that median.
Fair Value models
Bear 10.73 TWDFair Value 14.58 TWDBull 19.48 TWD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.6094 TWD per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−3.3%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−1.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−3.9%
Start year 2020 (pandemic). Over 10 years: −1.8% a year
Revenue growth 11 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−0.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
≈ +88.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+88.4%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.0% → 4%
⚠ Revenue per share shrinking 3.9%/yr over ~9Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
⚠ Approximate: the rate leans on 2025, which sits 531% above its own trend.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−0.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about −1.8% a year for the price.
Compare Fluxtek International Corp. with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Pollution & Treatment Controls · 94 stocks
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Fluxtek International Corp. Fair Value". https://www.fairvalue-calculator.com/stock/7443
Frequently asked questions
Is Fluxtek International Corp. (7443) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 14.58 TWD versus a price of 8.25 TWD, about +77% upside (undervalued).
What is the fair value of 7443?
Our model-based fair value for Fluxtek International Corp. is 14.58 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 8.25 TWD.
What is the quality score of 7443?
Fluxtek International Corp. has a Quality Score of 58/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Fluxtek International Corp. (7443)?
Our model-based price target is the fair value of 14.58 TWD (as of Sep 24, 2026) from 22 valuation models. Cautious scenario 10.73 TWD, optimistic scenario 19.48 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Fluxtek International Corp. stock forecast for 2026?
Our models put fair value at 14.58 TWD, about +77% upside versus a price of 8.25 TWD (undervalued). Cautious scenario 10.73 TWD, optimistic scenario 19.48 TWD. The calculation is refreshed regularly with new filings.
What growth is priced into Fluxtek International Corp. (7443)?
For today's price to be fair in a discounted-cash-flow model, Fluxtek International Corp. would have to grow free cash flow by -0.3 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 7443 use?
Our models discount Fluxtek International Corp. at 10.3 %: a base by market capitalisation (nano), country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Fluxtek International Corp. that is -0.3 % per year a year over ten years, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Fluxtek International Corp. (7443) delivered so far?
Over the past 5 years revenue at Fluxtek International Corp. grew -3.9 % a year. The price currently implies -0.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Fluxtek International Corp. (7443) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into Fluxtek International Corp. (-0.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Fluxtek International Corp. (7443)?
The free-cash-flow yield on the price is 11.67 %: that much free cash flow Fluxtek International Corp. produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Fluxtek International Corp. (7443)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Fluxtek International Corp. it is 14.58 TWD per share (as of Sep 24, 2026), against a price of 8.25 TWD. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Fluxtek International Corp. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 7443 trades below its calculated fair value: price 8.25 TWD, fair value 14.58 TWD, a gap of about +77% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 7443?
No. The price is what the market pays today (8.25 TWD); the fair value is what the company's own numbers justify (14.58 TWD). For Fluxtek International Corp. the two are 6.33 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Fluxtek International Corp. worth?
The market values Fluxtek International Corp. at about 216M TWD (market capitalisation, as of Sep 24, 2026). Per share that is 8.25 TWD; our models calculate a fair value of 14.58 TWD per share.
What do the bullish and bearish scenarios say about 7443?
Our models span a range for Fluxtek International Corp.: cautious scenario 10.73 TWD, base 14.58 TWD, optimistic 19.48 TWD per share (as of Sep 24, 2026, price 8.25 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7443?
Fluxtek International Corp. trades at a price-to-earnings ratio of 9.9 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 14.58 TWD is built from several models across several years.
How solid is the balance sheet of Fluxtek International Corp. (7443)?
Balance-sheet figures for Fluxtek International Corp. (as of Sep 24, 2026): debt of 0.22 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 7443 from its 52-week high?
Fluxtek International Corp. trades at 8.25 TWD, about 27% below its 52-week high of 11.35 TWD and 5% above the low of 7.84 TWD (as of Sep 22, 2026). Distance from the high says nothing about value: that is what the fair value of 14.58 TWD is for.
Which stocks are comparable to Fluxtek International Corp.?
From the same area (Industrials) we also value Veralto Corporation, Zurn Elkay Water Solutions Corporation, Canmax Technologies Co, CECO Environmental Corp, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Fluxtek International Corp. stock attractive at the current price?
The data as of Sep 24, 2026: price 8.25 TWD, calculated fair value 14.58 TWD (+77%), Quality Score 58/100, from 22 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 7443 calculated?
We run Fluxtek International Corp. through 22 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 14.58 TWD, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0 % above its aggregate fair value. Fluxtek International Corp. currently trades 77 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Fluxtek International Corp. (7443)?
The closing price on Sep 22, 2026 was 8.25 TWD. Our model-based fair value is 14.58 TWD, about +77% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Fluxtek International Corp. right now?
The price is below even our cautious bear case (10.73 TWD). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (10.73 TWD to 19.48 TWD) leaves room in how you read the outcome.
Where does the earnings growth of Fluxtek International Corp. (7443) come from?
Earnings per share at Fluxtek International Corp. grew −5.1 % a year from 2014 to 2024. Broken into its drivers: revenue per share −3.8 %, EBIT margin +3.0 %, tax rate −0.7 %, residual (interest, one-offs) −3.5 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Fluxtek International Corp.
How large is the market capitalisation of Fluxtek International Corp. (7443)?
The market capitalisation of Fluxtek International Corp. is 216M TWD (≈ $6.8M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Fluxtek International Corp. (7443)?
The price-to-sales ratio of Fluxtek International Corp. is 0.33 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Fluxtek International Corp. (7443)?
Earnings per share at Fluxtek International Corp. are 0.8300 TWD (price ÷ EPS = P/E 9.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Fluxtek International Corp. (7443)?
The net margin of Fluxtek International Corp. is 3.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the EBIT return on assets of Fluxtek International Corp. (7443)?
On an EBIT basis the return on assets of Fluxtek International Corp. is 0.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
How much net debt does Fluxtek International Corp. (7443) carry?
The net debt of Fluxtek International Corp. is 63.5M TWD (fiscal year 2025, ≈ 3.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Fluxtek International Corp. in the live analysis
One click puts Fluxtek International Corp. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
